Follow the dollars · Assumption only
A complete cash picture for Nov 30, 2026
Your down payment$403,776Cash toward the purchase price.
Closing costs + prepaids$10,772Not just lender fees.
Before credits & paid funds$414,548The complete starting cash picture.
Estimated remaining funds due at closing
$414,548No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$403,775.75
Your down payment$403,775.75
Closing costs + prepaids$10,771.98
Total buyer cash needed$414,547.73
Remaining funds due$414,547.73
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$4,259.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$284.25
Prepaid interest, first (1 days)$3.73
Fees + prepaids$10,771.98
Your down payment is the seller’s equity. You take over the $22,124 balance, so the rest of the $425,900 price is paid at closing. A second mortgage can cover part of it. $414,547.73 is due at closing. Uses and sources reconcile at $436,671.98 each. Not a Closing Disclosure.